XML 42 R26.htm IDEA: XBRL DOCUMENT
v3.25.1

ACQUISITION (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract] |
SCHEDULE OF ESTIMATED FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ASSUMED | SCHEDULE OF ESTIMATED FAIR VALUE OF ASSETS ACQUIRED AND LIABILITIES ASSUMED
|  | Safe-Pro USA |  |  | Airborne Response |  |  | Safe Pro AI |  |  | Total |
Assets acquired: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Cash |  | $ | 75,868 |  |  | $ | 120,036 |  |  | $ | - |  |  | $ | 195,904 |
Accounts receivable, net |  |  | 1,633,100 |  |  |  | 29,293 |  |  |  | - |  |  |  | 1,662,393 |
Inventory |  |  | 67,143 |  |  |  | - |  |  |  | - |  |  |  | 67,143 |
Prepaid expenses and other current assets |  |  | 37,500 |  |  |  | 209,852 |  |  |  | - |  |  |  | 247,352 |
Property and equipment |  |  | 335,030 |  |  |  | 17,414 |  |  |  | - |  |  |  | 352,444 |
Other assets |  |  | 4,000 |  |  |  | - |  |  |  | - |  |  |  | 4,000 |
Right of use assets |  |  | 154,265 |  |  |  | - |  |  |  | - |  |  |  | 154,265 |
Other intangible assets |  |  | 203,000 |  |  |  | 495,000 |  |  |  | 545,625 |  |  |  | 1,243,625 |
Goodwill |  |  | 518,255 |  |  |  | 166,612 |  |  |  | - |  |  |  | 684,867 |
Total assets acquired at fair value |  |  | 3,028,161 |  |  |  | 1,038,207 |  |  |  | 545,625 |  |  |  | 4,611,993 |
Liabilities assumed: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Notes payable |  |  | (146,000 | ) |  |  | - |  |  |  | - |  |  |  | (146,000 | )
Accounts payable |  |  | (85,250 | ) |  |  | (9,937 | ) |  |  | - |  |  |  | (95,187 | )
Accrued expenses |  |  | (257,408 | ) |  |  | (148,270 | ) |  |  | - |  |  |  | (405,678 | )
Due to related parties |  |  | (1,622,540 | ) |  |  | - |  |  |  | - |  |  |  | (1,622,540 | )
Lease liabilities |  |  | (156,963 | ) |  |  | - |  |  |  | - |  |  |  | (156,963 | )
Total liabilities assumed |  |  | (2,268,161 | ) |  |  | (158,207 | ) |  |  | - |  |  |  | (2,426,368 | )
Net asset acquired |  | $ | 760,000 |  |  | $ | 880,000 |  |  | $ | 545,625 |  |  | $ | 2,185,625 |
Purchase consideration paid: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Series A preferred shares issued |  | $ | 760,000 |  |  | $ | - |  |  | $ | - |  |  | $ | 760,000 |
Series B preferred shares issued |  |  | - |  |  |  | 880,000 |  |  |  | - |  |  |  | 880,000 |
Fair value of common stock issued |  |  | - |  |  |  | - |  |  |  | 545,625 |  |  |  | 545,625 |
Total purchase consideration paid |  | $ | 760,000 |  |  | $ | 880,000 |  |  | $ | 545,625 |  |  | $ | 2,185,625 |
SCHEDULE OF UNAUDITED PRO FORMA CONSOLIDATED RESULTS OF OPERATIONS | The following unaudited pro forma consolidated results of operations have been prepared as if the acquisition of Safe-Pro USA and Airborne Response had occurred as of the beginning of the following period: SCHEDULE OF UNAUDITED PRO FORMA CONSOLIDATED RESULTS OF OPERATIONS
|  | Year Ended |
|  | December 31, 2022 |
Net Revenues |  | $ | 3,202,587 |
Net Loss |  | $ | (203,088 | )
Net Loss Attributable to Common Stockholders |  | $ | (203,088 | )
Net Loss per Share |  | $ | (0.04 | )

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(3) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-3 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration